| Close | Product 30% | Distribution 25% | Supply/data 25% | Trust/legal 10% | Reserve 10% |
|---|---|---|---|---|---|
| $500K minimum ₹4.75 Cr | ₹1.43 Cr | ₹1.19 Cr | ₹1.19 Cr | ₹0.48 Cr | ₹0.48 Cr |
| $2.5M target ₹23.75 Cr | ₹7.13 Cr | ₹5.94 Cr | ₹5.94 Cr | ₹2.38 Cr | ₹2.38 Cr |
| $5M hard cap ₹47.50 Cr | ₹14.25 Cr | ₹11.88 Cr | ₹11.88 Cr | ₹4.75 Cr | ₹4.75 Cr |
Approximate conversion at ₹95/$; larger deployment is unlocked against measurable operating milestones.
| Illustrative path | After Seed | After A | After B | After C | After IPO | Control outcome |
|---|---|---|---|---|---|---|
| Founder-majority | 76.5% | 67.3% | 60.6% | 55.7% | 50.2% | Economic + voting majority |
| Balanced-control | 72.0% | 59.0% | 50.2% | 44.2% | 37.5% | Minority economics; special voting structure required |
| Maximum-growth | 67.5% | 52.7% | 42.1% | 35.8% | 29.4% | Minority; control only if lawfully negotiated |
| Total sale | Founder percentage becomes 0% after closing unless rollover equity is retained | Control transfers to acquirer | ||||
Illustrative, starting Founder 90% / ESOP 10%. Not an issued cap table, valuation promise or securities offer. Full assumptions and control/exit structures are on the detailed investor page.
No money moves now. Mohit follows up personally within 48 hours.
Questions? founder@roamwise.co.in